Valuation H&R Real Estate Investment Trust

Stocks

Market Closed - Toronto S.E. Other stock markets 04:00:00 2026-07-03 pm EDT			5-day change	1st Jan Change
11.20 ^CAD	+0.45%		+0.81%	+9.48%

Jun. 12	Blackstone in Early-Stage Deal Talks With H&R REIT	MT
Jun. 12	H&R REIT in Talks With Blackstone Affiliates On Potential Sale of Certain Assets of The REIT	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	4,687	3,220	2,592	2,432	2,686	2,963	-
Change	-	-31.3%	-19.48%	-6.21%	10.47%	10.32%	-
Enterprise Value (EV) ¹	4,687	7,283	6,393	6,035	2,686	6,283	6,260
Change	-	55.39%	-12.22%	-5.6%	-55.49%	133.92%	-0.36%
P/E	7.82x	4.19x	45.2x	-21.7x	-3.62x	17x	11.9x
PBR	-	-	-	-	-	-	-
PEG	-	0.1x	-0.5x	0x	-0x	-0x	0.3x
Capitalization / Revenue	4x	3.34x	2.6x	2.5x	2.74x	3.97x	3.94x
EV / Revenue	4x	7.55x	6.41x	6.2x	2.74x	8.41x	8.33x
EV / EBITDA	7.4x	12.1x	10.2x	9.91x	4.33x	14.5x	15.4x
EV / EBIT	-	-	-	-	-	-	-
EV / FCF	11.6x	-	25.2x	25.7x	-	-13.2x	216x
FCF Yield	8.64%	-	3.96%	3.89%	-	-7.58%	0.46%
Dividend per Share ²	0.69	0.54	0.7	0.6	0.6	0.5975	0.5975
Rate of return	4.25%	4.46%	7.07%	6.47%	5.87%	5.33%	5.33%
EPS ²	2.078	2.893	0.2189	-0.4277	-2.827	0.66	0.94
Distribution rate	33.2%	18.7%	320%	-140%	-21.2%	90.5%	63.6%
Net sales ¹	1,172	965	997.8	973.4	980.5	746.7	751.9
EBITDA ¹	633.6	601.7	627	608.8	620.2	434.5	406.7
EBIT	-	-	-	-	-	-	-
Net income ¹	597.9	844.8	61.69	-119.7	-791.6	171.3	263.5
Net Debt ¹	-	4,063	3,801	3,604	-	3,320	3,297
Reference price ²	16.25	12.11	9.90	9.28	10.23	11.20	11.20
Nbr of stocks (in thousands)	288,440	265,885	261,868	262,016	262,566	264,567	-
Announcement Date	2/14/22	2/13/23	2/13/24	2/12/25	2/12/26	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
H&R REAL ESTATE INVESTMENT TRUST	16.97x	8.41x	14.46x	5.33%	2.09B
W. P. CAREY INC.	24.28x	13.28x	15.59x	5.24%	15.89B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	23.9x	14.45x	15.92x	4.1%	6.74B
LAND SECURITIES GROUP PLC	8.59x	13.6x	17.65x	6.44%	6.49B
THE GPT GROUP	14.18x	14.58x	15.56x	5.12%	6.39B
GECINA	9.93x	17.08x	20.65x	7.76%	6.17B
LONDONMETRIC PROPERTY PLC	10.66x	14.78x	15.86x	6.89%	5.9B
THE BRITISH LAND COMPANY PLC	8.56x	13.68x	17.63x	5.9%	5.71B
MIRVAC GROUP	11.57x	11.2x	12.76x	5.63%	4.68B
Average	14.29x	13.45x	16.23x	5.82%	6.67B
Weighted average by Cap.	15.92x	13.83x	16.33x	5.74%